[RHBBANK] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[RHBBANK] RHB BANK BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.92%
YoY- 28.53%
Quarter Report
Latest QR
Upcoming QR
RHBBANK's Result
RHBBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,036,696 5,506,790 5,285,270 5,030,504 4,802,520 4,440,789 4,354,405 24.35%
PBT 1,094,004 829,849 802,904 811,148 813,160 578,649 570,690 54.37%
Tax -293,228 -233,952 -225,161 -233,460 -255,584 -262,871 -245,017 12.73%
NP 800,776 595,897 577,742 577,688 557,576 315,778 325,673 82.27%
-
NP to SH 585,292 438,310 419,424 424,464 404,564 315,778 325,673 47.87%
-
Tax Rate 26.80% 28.19% 28.04% 28.78% 31.43% 45.43% 42.93% -
Total Cost 5,235,920 4,910,893 4,707,528 4,452,816 4,244,944 4,125,011 4,028,732 19.11%
-
Net Worth 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 35.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 146,103 48,488 73,183 - 63,885 85,063 -
Div Payout % - 33.33% 11.56% 17.24% - 20.23% 26.12% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 5,084,724 4,930,987 4,782,161 4,702,036 4,634,096 5,512,425 3,226,353 35.46%
NOSH 1,829,037 1,826,291 1,818,312 1,829,586 1,838,927 1,825,306 1,822,798 0.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.27% 10.82% 10.93% 11.48% 11.61% 7.11% 7.48% -
ROE 11.51% 8.89% 8.77% 9.03% 8.73% 5.73% 10.09% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 330.05 301.53 290.67 274.95 261.16 243.29 238.89 24.07%
EPS 32.00 24.00 23.07 23.20 22.00 17.30 17.87 47.51%
DPS 0.00 8.00 2.67 4.00 0.00 3.50 4.67 -
NAPS 2.78 2.70 2.63 2.57 2.52 3.02 1.77 35.15%
Adjusted Per Share Value based on latest NOSH - 1,821,163
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 138.47 126.32 121.24 115.39 110.16 101.86 99.88 24.35%
EPS 13.43 10.05 9.62 9.74 9.28 7.24 7.47 47.90%
DPS 0.00 3.35 1.11 1.68 0.00 1.47 1.95 -
NAPS 1.1664 1.1311 1.097 1.0786 1.063 1.2645 0.7401 35.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.78 3.42 2.84 2.75 2.43 2.21 2.47 -
P/RPS 1.45 1.13 0.98 1.00 0.93 0.91 1.03 25.63%
P/EPS 14.94 14.25 12.31 11.85 11.05 12.77 13.82 5.33%
EY 6.69 7.02 8.12 8.44 9.05 7.83 7.23 -5.04%
DY 0.00 2.34 0.94 1.45 0.00 1.58 1.89 -
P/NAPS 1.72 1.27 1.08 1.07 0.96 0.73 1.40 14.72%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 28/02/07 21/11/06 29/08/06 22/05/06 28/02/06 21/11/05 -
Price 4.74 4.38 3.34 2.70 2.50 2.46 2.39 -
P/RPS 1.44 1.45 1.15 0.98 0.96 1.01 1.00 27.54%
P/EPS 14.81 18.25 14.48 11.64 11.36 14.22 13.38 7.01%
EY 6.75 5.48 6.91 8.59 8.80 7.03 7.48 -6.62%
DY 0.00 1.83 0.80 1.48 0.00 1.42 1.95 -
P/NAPS 1.71 1.62 1.27 1.05 0.99 0.81 1.35 17.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment